Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.84% first-year return on $110k initial cash invested.
9.84%
Cash On Cash
9.5%
Cap Rate
1.52
DSCR
$7,316
Rent
$905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,316 income − $6,411 expenses = $905 cash flow
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,316
Total Expenses
$6,411
Mortgage P&I
31%
$2,285
Property Taxes
6%
$435
Home Insurance
2%
$154
HOA
0%
$25
Property Management
15%
$1,097
CapEx
4%
$293
Vacancy
0%
$0
Maintenance
4%
$293
Other
25%
$1,829